Residual Operating Income (REOI) Modeler

Base Period Financial Data

Total Assets

Financial Assets

Total Liabilities

Financial Liabilities

Preferred Stock Value

Minority Equity

Base Sales *

Base Sales Growth (%)

Base Operating Profit

Base Core Operating Income (NOPAT)

Base Operating Margin (%)

Total Shares Outstanding *

* Required, Unit: Million CNY / Million shares

Forecast Years

Discount Rate (WACC) *

Terminal Growth Rate *

Year 1

Sales Growth (%)

Operating Margin (%)

Year 2

Sales Growth (%)

Operating Margin (%)

Year 3

Sales Growth (%)

Operating Margin (%)

Year 4

Sales Growth (%)

Operating Margin (%)

Year 5

Sales Growth (%)

Operating Margin (%)

Please complete data input to view modeling result

No data